[TGUAN] YoY Annualized Quarter Result on 30-Jun-2018 [#2]

Stock
[TGUAN] THONG GUAN INDUSTRIES BHD
Announcement Date
28-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- 0.71%
YoY- -36.27%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 1,178,878 944,110 893,800 841,848 808,890 726,382 668,034 9.91%
PBT 126,156 97,010 62,004 40,168 67,502 67,568 24,594 31.29%
Tax -26,334 -16,724 -9,606 -5,584 -12,448 -10,114 -996 72.51%
NP 99,822 80,286 52,398 34,584 55,054 57,454 23,598 27.14%
-
NP to SH 94,656 75,846 53,396 34,220 53,698 55,190 23,460 26.14%
-
Tax Rate 20.87% 17.24% 15.49% 13.90% 18.44% 14.97% 4.05% -
Total Cost 1,079,056 863,824 841,402 807,264 753,836 668,928 644,436 8.96%
-
Net Worth 694,162 618,130 493,764 481,430 479,267 409,399 359,790 11.56%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div 15,256 14,894 - - - 12,629 - -
Div Payout % 16.12% 19.64% - - - 22.88% - -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 694,162 618,130 493,764 481,430 479,267 409,399 359,790 11.56%
NOSH 381,635 186,596 159,543 136,382 125,462 105,244 105,201 23.93%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 8.47% 8.50% 5.86% 4.11% 6.81% 7.91% 3.53% -
ROE 13.64% 12.27% 10.81% 7.11% 11.20% 13.48% 6.52% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 309.09 507.08 593.74 617.27 644.73 690.19 635.00 -11.29%
EPS 24.82 40.74 35.48 25.10 42.80 52.44 22.30 1.79%
DPS 4.00 8.00 0.00 0.00 0.00 12.00 0.00 -
NAPS 1.82 3.32 3.28 3.53 3.82 3.89 3.42 -9.97%
Adjusted Per Share Value based on latest NOSH - 136,382
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 291.48 233.43 220.99 208.15 200.00 179.60 165.17 9.91%
EPS 23.40 18.75 13.20 8.46 13.28 13.65 5.80 26.14%
DPS 3.77 3.68 0.00 0.00 0.00 3.12 0.00 -
NAPS 1.7163 1.5283 1.2208 1.1903 1.185 1.0123 0.8896 11.56%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 2.57 3.81 2.52 2.43 4.20 4.22 1.91 -
P/RPS 0.83 0.75 0.42 0.39 0.65 0.61 0.30 18.46%
P/EPS 10.36 9.35 7.10 9.68 9.81 8.05 8.57 3.20%
EY 9.66 10.69 14.08 10.33 10.19 12.43 11.68 -3.11%
DY 1.56 2.10 0.00 0.00 0.00 2.84 0.00 -
P/NAPS 1.41 1.15 0.77 0.69 1.10 1.08 0.56 16.62%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 26/08/21 19/08/20 28/08/19 28/08/18 25/08/17 25/08/16 19/08/15 -
Price 2.81 5.15 2.42 2.85 4.26 4.43 1.75 -
P/RPS 0.91 1.02 0.41 0.46 0.66 0.64 0.28 21.68%
P/EPS 11.32 12.64 6.82 11.36 9.95 8.45 7.85 6.28%
EY 8.83 7.91 14.66 8.80 10.05 11.84 12.74 -5.92%
DY 1.42 1.55 0.00 0.00 0.00 2.71 0.00 -
P/NAPS 1.54 1.55 0.74 0.81 1.12 1.14 0.51 20.20%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment